| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 350.00 | 4 518.00 | 832.00 | 5 350.00 |
AT Other tangible assets | 5 536.00 | 2 232.00 | 3 304.00 | 5 536.00 |
BJ TOTAL (I) | 815 224.00 | 6 750.00 | 808 474.00 | 815 224.00 |
BX Customers and related accounts | 44 632.00 | | 44 632.00 | 44 632.00 |
BZ Other receivables | 538 999.00 | | 538 999.00 | 538 999.00 |
CF Cash and cash equivalents | 9 912.00 | | 9 912.00 | 9 912.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 593 604.00 | | 593 604.00 | 593 604.00 |
CO Grand total (0 to V) | 1 408 828.00 | 6 750.00 | 1 402 078.00 | 1 408 828.00 |
CU Other investments | 804 339.00 | | 804 339.00 | 804 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 1 521.00 | 1 521.00 | | 1 521.00 |
DH Retained earnings | -8 253.00 | 4 770.00 | | -8 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 667.00 | -13 023.00 | | -13 667.00 |
DL TOTAL (I) | 129 601.00 | 143 268.00 | | 129 601.00 |
DX Trade payables and related accounts | 29 383.00 | 25 510.00 | | 29 383.00 |
DY Tax and social security liabilities | 6 000.00 | 6 000.00 | | 6 000.00 |
EA Other liabilities | 1 237 094.00 | 1 910 000.00 | | 1 237 094.00 |
EC TOTAL (IV) | 1 272 477.00 | 1 941 510.00 | | 1 272 477.00 |
EE Grand total (I to V) | 1 402 078.00 | 2 084 778.00 | | 1 402 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 30 000.00 | |
FJ Net sales | | | 30 000.00 | |
FQ Other income | | | 3 407.00 | |
FR Total operating income (I) | | | 33 407.00 | |
FW Other purchases and external expenses | | | 21 186.00 | |
FX Taxes, duties, and similar payments | | | 766.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 069.00 | |
GF Total Operating Expenses (II) | | | 24 020.00 | |
GG - OPERATING RESULT (I - II) | | | 9 387.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 528.00 | |
GP Total financial income (V) | | | 13 528.00 | |
GR Interest and similar expenses | | | 21 663.00 | |
GU Total financial expenses (VI) | | | 21 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 081.00 | 38 848.00 | | 15 081.00 |
HD Total exceptional income (VII) | 15 081.00 | 38 848.00 | | 15 081.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | 38 848.00 | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 919.00 | | | -14 919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 016.00 | 80 716.00 | | 62 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 683.00 | 93 738.00 | | 75 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 667.00 | -13 023.00 | | -13 667.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 845 224.00 | | | 845 224.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 000.00 | 804 339.00 | |
I4 DECREASES Grand Total | | 30 000.00 | 815 224.00 | |
IO DECREASES Total including other intangible assets | | | 5 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 535.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 350.00 | | | 5 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 535.00 | | | 5 535.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 834 339.00 | | | 834 339.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 681.00 | 2 069.00 | | 4 681.00 |
PE DEPRECIATION Total including other intangible assets | 3 166.00 | 1 352.00 | | 3 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 515.00 | 716.00 | | 1 515.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 29 383.00 | 29 383.00 | | 29 383.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 237 094.00 | 1 237 094.00 | | 1 237 094.00 |
UX Other trade receivables | 44 632.00 | 44 632.00 | | 44 632.00 |
VB VAT | 3 854.00 | 3 854.00 | | 3 854.00 |
VM Income taxes | 3 145.00 | 3 145.00 | | 3 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 532 000.00 | 532 000.00 | | 532 000.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 691.00 | 583 691.00 | | 583 691.00 |
VW VAT | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 272 477.00 | 1 272 477.00 | | 1 272 477.00 |
